XSAT:NILS Balance Sheet

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	0.06	1.62	6.85	0.55	0.67	3.46
Cash & Short-Term Investments	0.06	1.62	6.85	0.55	0.67	3.46
Cash Growth	231.58%	-76.42%	1146.00%	-17.54%	-80.75%	42.14%
Accounts Receivable	18.47	7.45	24.06	28.03	21.51	9.15
Other Receivables	0.26	0.48	0.76	0.96	1.04	1.07
Receivables	18.73	7.93	24.82	28.98	22.55	10.21
Inventory	31.7	29.45	32.62	28.44	22.27	20.87
Prepaid Expenses	1.29	1.31	1.38	1.35	1.66	1.56
Total Current Assets	51.78	40.3	65.67	59.33	47.15	36.1
Property, Plant & Equipment	1.59	1.78	2.22	2.29	2.68	3.42
Long-Term Investments	-	-	-	0.19	-	0.11
Long-Term Deferred Tax Assets	4.99	4.99	4.99	4.99	4.99	9.99
Long-Term Deferred Charges	5.15	5.51	6.98	9.01	10.5	13.16
Other Long-Term Assets	0.1	0.1	-	0.21	-	-
Total Assets	63.62	52.68	79.87	76.02	65.33	62.76
Accounts Payable	24.04	16.88	29.22	23.18	14.58	10.13
Accrued Expenses	6.23	6.26	7.83	12.24	9.33	5.77
Short-Term Debt	9.85	5.24	-	5.41	-	-
Current Portion of Long-Term Debt	-	-	-	-	4.77	1.7
Current Income Taxes Payable	-	-	-	-	0.03	0.03
Other Current Liabilities	8.57	6.86	16.24	16.9	13.43	10.13
Total Current Liabilities	48.7	35.24	53.3	57.74	42.14	27.76
Long-Term Debt	7.6	7.35	9.83	-	-	0.88
Pension & Post-Retirement Benefits	-	-	-	-	-	0.34
Other Long-Term Liabilities	3.62	5.35	9.2	12.82	14.27	14.58
Total Liabilities	59.91	47.93	72.33	70.56	56.42	43.56
Common Stock	4.69	4.69	4.69	4.69	4.69	4.69
Additional Paid-In Capital	38.05	38.05	38.05	38.05	38.05	38.05
Retained Earnings	-39.04	-37.99	-35.2	-37.28	-10.25	-14.84
Comprehensive Income & Other	-	-	-	-	-23.57	-8.69
Shareholders' Equity	3.7	4.75	7.54	5.46	8.91	19.21
Total Liabilities & Equity	63.62	52.68	79.87	76.02	65.33	62.76
Total Debt	17.45	12.58	9.83	5.41	4.77	2.57
Net Cash (Debt)	-17.39	-10.97	-2.98	-4.86	-4.11	0.89
Net Cash Per Share	-3.70	-2.34	-0.63	-1.04	-0.88	0.19
Filing Date Shares Outstanding	4.69	4.69	4.69	4.69	4.69	4.69
Total Common Shares Outstanding	4.69	4.69	4.69	4.69	4.69	4.69
Working Capital	3.09	5.07	12.38	1.59	5.01	8.34
Book Value Per Share	0.79	1.01	1.61	1.16	1.90	4.09
Tangible Book Value	3.7	4.75	7.54	5.46	8.91	19.21
Tangible Book Value Per Share	0.79	1.01	1.61	1.16	1.90	4.09
Machinery	-	12.83	12.51	11.82	12.33	12.74

Source: S&P Global Market Intelligence. Standard template. Financial Sources.